{"source":{"site":"BuyWhat","url":"https://buywhat.ai/stocks/037440","operator":"비피엑스지(BPXG)","data":["금융감독원 DART 전자공시(재무제표·배당)","공공데이터포털 금융위원회 주식시세정보(주가·상장주식수)"],"units":{"money":"KRW","ratio":"decimal (0.123 = 12.3%)","multiple":"x"},"note":"FCFF·EBITDA·EV·ROE·성장률은 공시값이 아니라 원본 재무제표를 가공한 추정치입니다. 투자 권유가 아닙니다."},"company":{"stockCode":"037440","name":"희림","market":"KOSDAQ","sector":"건축기술, 엔지니어링 및 관련 기술 서비스업","lastPrice":4200,"marketCap":58474395000,"sharesOutstanding":13922475,"asOf":"2026-09-26T15:09:35.359Z"},"valuation":{"fiscalYear":2025,"per":7.48,"perTtm":7.7,"ttmPeriod":"25Q3~26Q2","pbr":0.67,"psr":0.25,"evEbitda":5.13,"ev":53944021544,"fcff":1903654015,"fcffYield":0.0353,"roe":0.0922,"revenueGrowth":{"y1":-0.0377,"y3":0.016,"y5":0.0261},"operatingIncomeGrowth":{"y1":-0.4017,"y3":-0.0336,"y5":-0.0001},"isFinancial":false,"updatedAt":"2026-09-26T15:10:43.035Z"},"price":{"high52w":7460,"low52w":3335,"fromHigh":-0.437,"returns":[{"label":"1개월","value":-0.0465},{"label":"3개월","value":0.1798},{"label":"6개월","value":0.0036},{"label":"1년","value":-0.0141},{"label":"3년","value":-0.5349},{"label":"5년","value":-0.4076}]},"dividends":[{"fiscalYear":2025,"dps":0,"yieldPct":2.2,"payoutPct":16.15},{"fiscalYear":2024,"dps":0,"yieldPct":2.9,"payoutPct":14.1},{"fiscalYear":2023,"dps":0,"yieldPct":2,"payoutPct":29.69},{"fiscalYear":2022,"dps":0,"yieldPct":2.2,"payoutPct":26.52},{"fiscalYear":2021,"dps":0,"yieldPct":2.2,"payoutPct":30.63},{"fiscalYear":2020,"dps":0,"yieldPct":3.8,"payoutPct":39.98},{"fiscalYear":2019,"dps":0,"yieldPct":3.54,"payoutPct":53.18},{"fiscalYear":2018,"dps":0,"yieldPct":2.15,"payoutPct":32.51}],"annual":[{"fiscalYear":2018,"statement":"연결","revenue":169470443342,"operatingIncome":6800116126,"netIncome":3957144646,"controllingNetIncome":3957144646,"ebitda":8549895975,"fcff":12504655494,"cfo":12619421425,"capex":1279507309,"totalAssets":134523703760,"totalLiabilities":82809861123,"totalEquity":51713842637,"cash":24425933350,"totalDebt":40952906549},{"fiscalYear":2019,"statement":"연결","revenue":178561342630,"operatingIncome":7234634349,"netIncome":3571419633,"controllingNetIncome":3681657228,"ebitda":9081757600,"fcff":20538553688,"cfo":20200110205,"capex":1107983855,"totalAssets":161634027789,"totalLiabilities":106816087472,"totalEquity":54817940317,"cash":36372366016,"totalDebt":41488801680},{"fiscalYear":2020,"statement":"연결","revenue":203869260962,"operatingIncome":9145096332,"netIncome":4737034265,"controllingNetIncome":4909670621,"ebitda":11168120939,"fcff":16875973756,"cfo":17349802673,"capex":1470487337,"totalAssets":167855631172,"totalLiabilities":109081634090,"totalEquity":58773997082,"cash":37484414344,"totalDebt":51149997336},{"fiscalYear":2021,"statement":"연결","revenue":212092470146,"operatingIncome":8283915220,"netIncome":6181726288,"controllingNetIncome":6181875284,"ebitda":10005417809,"fcff":9890349562,"cfo":10816315254,"capex":1608553934,"totalAssets":174088351969,"totalLiabilities":111272173795,"totalEquity":62816178174,"cash":36921962501,"totalDebt":46674645840},{"fiscalYear":2022,"statement":"연결","revenue":221067225133,"operatingIncome":10127169151,"netIncome":7141381054,"controllingNetIncome":7154507302,"ebitda":11662033415,"fcff":21956979218,"cfo":23227679855,"capex":2694069040,"totalAssets":199126906252,"totalLiabilities":131057305364,"totalEquity":68069600888,"cash":43543587085,"totalDebt":41534138239},{"fiscalYear":2023,"statement":"연결","revenue":228652275391,"operatingIncome":7376354550,"netIncome":6377486209,"controllingNetIncome":6175596065,"ebitda":8670234089,"fcff":12844643499,"cfo":12677684044,"capex":1429592508,"totalAssets":193507326595,"totalLiabilities":120217837288,"totalEquity":73289489307,"cash":33969021121,"totalDebt":32109100493},{"fiscalYear":2024,"statement":"연결","revenue":240961112012,"operatingIncome":15279029083,"netIncome":13428368271,"controllingNetIncome":12915648943,"ebitda":16608394679,"fcff":24245830396,"cfo":24963410031,"capex":2031958991,"totalAssets":208298373907,"totalLiabilities":126168801730,"totalEquity":82129572177,"cash":50105347219,"totalDebt":29453333732},{"fiscalYear":2025,"statement":"연결","revenue":231872921949,"operatingIncome":9141380776,"netIncome":7815926548,"controllingNetIncome":7815926548,"ebitda":10521616660,"fcff":1903654015,"cfo":14004590239,"capex":13340685140,"totalAssets":211798543842,"totalLiabilities":124305551829,"totalEquity":87492992013,"cash":31406146824,"totalDebt":26875773368}],"quarterly":[{"stockCode":"037440","fiscalYear":2025,"quarter":3,"fsDiv":"CFS","revenue":55779594894,"operatingIncome":73396599,"netIncome":420256137,"prevYearRevenue":57567134548,"prevYearOperatingIncome":4363181484,"prevYearNetIncome":2601891931,"source":"11014","updatedAt":"2026-08-26T22:30:07.254Z"},{"stockCode":"037440","fiscalYear":2025,"quarter":4,"fsDiv":"CFS","revenue":58779669330,"operatingIncome":3905468999,"netIncome":4844019796,"prevYearRevenue":null,"prevYearOperatingIncome":null,"prevYearNetIncome":null,"source":"DERIVED","updatedAt":"2026-08-26T22:30:07.258Z"},{"stockCode":"037440","fiscalYear":2026,"quarter":1,"fsDiv":"CFS","revenue":59677212952,"operatingIncome":1157156811,"netIncome":322912861,"prevYearRevenue":57308199194,"prevYearOperatingIncome":2411953724,"prevYearNetIncome":955825484,"source":"11013","updatedAt":"2026-08-26T22:30:06.772Z"},{"stockCode":"037440","fiscalYear":2026,"quarter":2,"fsDiv":"CFS","revenue":56744520184,"operatingIncome":2248119147,"netIncome":2008303415,"prevYearRevenue":60005458531,"prevYearOperatingIncome":2750561454,"prevYearNetIncome":1595825131,"source":"11012","updatedAt":"2026-08-26T22:30:07.016Z"}]}